Company Valuation: EnQuest PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 466.4 476 363.2 291.1 265.2 687.4 - -
Change - 2.07% -23.71% -19.83% -8.9% 159.19% - -
Enterprise Value (EV) 1 1,688 1,193 844 676.9 699.2 1,301 1,286 1,015
Change - -29.33% -29.26% -19.8% 3.28% 86.08% -1.13% -21.1%
P/E 1.18x -11.7x -12x 3.21x 143x 6.24x 5.22x 9x
PBR - 0.99x 0.8x - 0.5x 1.53x 2.43x 6.06x
PEG - 0x 0.4x -0x -1.5x 0x 0.3x -0.2x
Capitalization / Revenue 0.37x 0.26x 0.24x 0.25x 0.24x 0.58x 0.4x 0.45x
EV / Revenue 1.33x 0.64x 0.57x 0.57x 0.63x 1.1x 0.75x 0.66x
EV / EBITDA 2.27x 1.22x 1.02x 1.01x 1.39x 2.11x 1.48x 1.4x
EV / EBIT 3.81x 1.68x 1.75x - 1.77x 4.13x 3.3x 2.38x
EV / FCF 2.68x 1.45x 1.38x 12.7x 3.81x 16.7x 4.86x 2.87x
FCF Yield 37.3% 69.1% 72.6% 7.86% 26.2% 5.99% 20.6% 34.9%
Dividend per Share 2 - - - - 0.0107 0.0103 0.011 0.00945
Rate of return - - - - 7.51% 2.79% 2.99% 2.56%
EPS 2 0.214 -0.022 -0.016 0.049 0.001 0.0592 0.0707 0.041
Distribution rate - - - - 1,072% 17.4% 15.6% 23%
Net sales 1 1,266 1,854 1,487 1,181 1,118 1,185 1,706 1,538
EBITDA 1 742.9 979.1 824.7 672.6 503.8 616.1 868.4 722.9
EBIT 1 443.2 709.2 482.6 - 394.1 314.6 389.6 426.4
Net income 1 377 -41.23 -30.83 93.77 1.562 155.7 270.9 228.3
Net Debt 1 1,222 717.1 480.9 385.8 433.9 613.6 598.9 327.4
Reference price 2 0.2535 0.2578 0.1921 0.1572 0.1427 0.3694 0.3694 0.3694
Nbr of stocks (in thousands) 1,839,866 1,846,206 1,890,641 1,851,580 1,859,057 1,861,081 - -
Announcement Date 24/3/22 5/4/23 28/3/24 27/3/25 25/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.93x1.07x2.06x2.93% 653M
12.82x2.45x5.6x2.49% 164B
12.91x3.42x6.54x3.46% 107B
8.83x2.69x4.71x2.78% 77.81B
7.81x2.57x4.08x1.68% 60.93B
10.27x1.48x4.86x1.89% 61.15B
12.25x3.67x5.2x2.14% 56.89B
9.66x2.62x5.07x2.26% 56.4B
12.49x3.46x5.2x5.63% 44.48B
5.6x1.63x3.92x4.82% 35.66B
Average 9.86x 2.51x 4.72x 3.01% 66.45B
Weighted average by Cap. 10.94x 2.70x 5.24x 2.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ENQ Stock
  4. Valuation EnQuest PLC